[TOMYPAK] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TOMYPAK] TOMYPAK HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 38.78%
YoY- 892.46%
Quarter Report
Latest QR
Upcoming QR
TOMYPAK's Result
TOMYPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 72,600 37,353 152,820 116,226 78,277 39,782 134,538 -33.79%
PBT 1,131 1,102 6,093 5,502 3,969 1,621 718 35.49%
Tax -9 -4 -351 -34 -29 -25 -395 -92.01%
NP 1,122 1,098 5,742 5,468 3,940 1,596 323 129.88%
-
NP to SH 1,122 1,098 5,742 5,468 3,940 1,596 323 129.88%
-
Tax Rate 0.80% 0.36% 5.76% 0.62% 0.73% 1.54% 55.01% -
Total Cost 71,478 36,255 147,078 110,758 74,337 38,186 134,215 -34.37%
-
Net Worth 52,345 51,905 51,741 51,655 50,127 47,600 45,858 9.24%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 799 - - - - -
Div Payout % - - 13.93% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 52,345 51,905 51,741 51,655 50,127 47,600 45,858 9.24%
NOSH 40,071 39,927 39,986 39,999 39,999 39,999 39,876 0.32%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.55% 2.94% 3.76% 4.70% 5.03% 4.01% 0.24% -
ROE 2.14% 2.12% 11.10% 10.59% 7.86% 3.35% 0.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 181.18 93.55 382.18 290.57 195.69 99.46 337.39 -34.00%
EPS 2.80 2.75 14.36 13.67 9.85 3.99 0.81 129.14%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.3063 1.30 1.294 1.2914 1.2532 1.19 1.15 8.89%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.02 8.76 35.83 27.25 18.35 9.33 31.54 -33.79%
EPS 0.26 0.26 1.35 1.28 0.92 0.37 0.08 119.88%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1227 0.1217 0.1213 0.1211 0.1175 0.1116 0.1075 9.24%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.34 0.34 0.30 0.25 0.25 0.23 0.21 -
P/RPS 0.19 0.36 0.08 0.09 0.13 0.23 0.06 116.09%
P/EPS 12.14 12.36 2.09 1.83 2.54 5.76 25.93 -39.78%
EY 8.24 8.09 47.87 54.68 39.40 17.35 3.86 66.02%
DY 0.00 0.00 6.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.23 0.19 0.20 0.19 0.18 27.86%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 27/02/07 27/11/06 21/08/06 30/05/06 22/02/06 -
Price 0.31 0.34 0.36 0.34 0.23 0.23 0.24 -
P/RPS 0.17 0.36 0.09 0.12 0.12 0.23 0.07 80.96%
P/EPS 11.07 12.36 2.51 2.49 2.34 5.76 29.63 -48.22%
EY 9.03 8.09 39.89 40.21 42.83 17.35 3.38 92.88%
DY 0.00 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.28 0.26 0.18 0.19 0.21 9.33%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment